[LITRAK] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 8.34%
YoY- 14.92%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 240,885 224,699 204,918 177,427 150,158 132,663 94,505 -0.98%
PBT 110,652 87,008 123,937 81,248 71,365 110,089 85,033 -0.27%
Tax -35,832 -32,846 -36,732 -22,201 -19,986 -29,545 -16,721 -0.80%
NP 74,820 54,162 87,205 59,047 51,379 80,544 68,312 -0.09%
-
NP to SH 74,820 54,162 87,205 59,047 51,379 80,544 68,312 -0.09%
-
Tax Rate 32.38% 37.75% 29.64% 27.32% 28.01% 26.84% 19.66% -
Total Cost 166,065 170,537 117,713 118,380 98,779 52,119 26,193 -1.94%
-
Net Worth 871,001 829,440 823,654 764,136 453,294 584,720 602,016 -0.39%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 48,252 48,230 43,370 28,260 13,576 31,626 5,997 -2.19%
Div Payout % 64.49% 89.05% 49.73% 47.86% 26.42% 39.27% 8.78% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 871,001 829,440 823,654 764,136 453,294 584,720 602,016 -0.39%
NOSH 482,736 482,401 482,233 480,468 453,294 451,765 301,008 -0.50%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 31.06% 24.10% 42.56% 33.28% 34.22% 60.71% 72.28% -
ROE 8.59% 6.53% 10.59% 7.73% 11.33% 13.77% 11.35% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 49.90 46.58 42.49 36.93 33.13 29.37 31.40 -0.49%
EPS 15.50 11.23 18.08 12.29 11.33 17.83 22.69 0.40%
DPS 10.00 10.00 9.00 5.88 3.00 7.00 1.99 -1.70%
NAPS 1.8043 1.7194 1.708 1.5904 1.00 1.2943 2.00 0.10%
Adjusted Per Share Value based on latest NOSH - 480,468
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 44.23 41.26 37.63 32.58 27.57 24.36 17.35 -0.98%
EPS 13.74 9.95 16.01 10.84 9.43 14.79 12.54 -0.09%
DPS 8.86 8.86 7.96 5.19 2.49 5.81 1.10 -2.19%
NAPS 1.5994 1.523 1.5124 1.4031 0.8323 1.0737 1.1054 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.83 2.73 3.00 2.48 2.94 2.37 0.00 -
P/RPS 5.67 5.86 7.06 6.72 8.88 8.07 0.00 -100.00%
P/EPS 18.26 24.32 16.59 20.18 25.94 13.29 0.00 -100.00%
EY 5.48 4.11 6.03 4.96 3.86 7.52 0.00 -100.00%
DY 3.53 3.66 3.00 2.37 1.02 2.95 0.00 -100.00%
P/NAPS 1.57 1.59 1.76 1.56 2.94 1.83 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 27/02/04 27/02/03 27/02/02 26/02/01 - -
Price 2.80 2.47 2.94 2.37 2.95 2.69 0.00 -
P/RPS 5.61 5.30 6.92 6.42 8.91 9.16 0.00 -100.00%
P/EPS 18.07 22.00 16.26 19.28 26.03 15.09 0.00 -100.00%
EY 5.54 4.55 6.15 5.19 3.84 6.63 0.00 -100.00%
DY 3.57 4.05 3.06 2.48 1.02 2.60 0.00 -100.00%
P/NAPS 1.55 1.44 1.72 1.49 2.95 2.08 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment